Borrow amount

$300,000

Advertised Rate

2.68%

Fixed - 3 years

Loan term
25 Years
Newcastle Permanent
Repayment frequency
Monthly
Monthly Repayments
$1,373
Number of repayments
300
Total interest paid
$111,962
Total Repayments

$411,962

Go to site

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Dec 2020$703.21$670.00$1,373.21$299,296.79
2020 Total$703.21$670$1,373.21
2Jan 2021$704.78$668.43$1,373.21$298,592.01
3Feb 2021$706.35$666.86$1,373.21$297,885.66
4Mar 2021$707.93$665.28$1,373.21$297,177.73
5Apr 2021$709.51$663.70$1,373.21$296,468.22
6May 2021$711.10$662.11$1,373.21$295,757.12
7Jun 2021$712.69$660.52$1,373.21$295,044.43
8Jul 2021$714.28$658.93$1,373.21$294,330.15
9Aug 2021$715.87$657.34$1,373.21$293,614.28
10Sep 2021$717.47$655.74$1,373.21$292,896.81
11Oct 2021$719.07$654.14$1,373.21$292,177.74
12Nov 2021$720.68$652.53$1,373.21$291,457.06
13Dec 2021$722.29$650.92$1,373.21$290,734.77
2021 Total$8,562.02$7,916.5$16,478.52
14Jan 2022$723.90$649.31$1,373.21$290,010.87
15Feb 2022$725.52$647.69$1,373.21$289,285.35
16Mar 2022$727.14$646.07$1,373.21$288,558.21
17Apr 2022$728.76$644.45$1,373.21$287,829.45
18May 2022$730.39$642.82$1,373.21$287,099.06
19Jun 2022$732.02$641.19$1,373.21$286,367.04
20Jul 2022$733.66$639.55$1,373.21$285,633.38
21Aug 2022$735.30$637.91$1,373.21$284,898.08
22Sep 2022$736.94$636.27$1,373.21$284,161.14
23Oct 2022$738.58$634.63$1,373.21$283,422.56
24Nov 2022$740.23$632.98$1,373.21$282,682.33
25Dec 2022$741.89$631.32$1,373.21$281,940.44
2022 Total$8,794.33$7,684.19$16,478.52
26Jan 2023$743.54$629.67$1,373.21$281,196.90
27Feb 2023$745.20$628.01$1,373.21$280,451.70
28Mar 2023$746.87$626.34$1,373.21$279,704.83
29Apr 2023$748.54$624.67$1,373.21$278,956.29
30May 2023$750.21$623.00$1,373.21$278,206.08
31Jun 2023$751.88$621.33$1,373.21$277,454.20
32Jul 2023$753.56$619.65$1,373.21$276,700.64
33Aug 2023$755.25$617.96$1,373.21$275,945.39
34Sep 2023$756.93$616.28$1,373.21$275,188.46
35Oct 2023$758.62$614.59$1,373.21$274,429.84
36Nov 2023$760.32$612.89$1,373.21$273,669.52
37Dec 2023$762.01$611.20$1,373.21$272,907.51
2023 Total$9,032.93$7,445.59$16,478.52
38Jan 2024$763.72$609.49$1,373.21$272,143.79
39Feb 2024$765.42$607.79$1,373.21$271,378.37
40Mar 2024$767.13$606.08$1,373.21$270,611.24
41Apr 2024$768.84$604.37$1,373.21$269,842.40
42May 2024$770.56$602.65$1,373.21$269,071.84
43Jun 2024$772.28$600.93$1,373.21$268,299.56
44Jul 2024$774.01$599.20$1,373.21$267,525.55
45Aug 2024$775.74$597.47$1,373.21$266,749.81
46Sep 2024$777.47$595.74$1,373.21$265,972.34
47Oct 2024$779.21$594.00$1,373.21$265,193.13
48Nov 2024$780.95$592.26$1,373.21$264,412.18
49Dec 2024$782.69$590.52$1,373.21$263,629.49
2024 Total$9,278.02$7,200.5$16,478.52
50Jan 2025$784.44$588.77$1,373.21$262,845.05
51Feb 2025$786.19$587.02$1,373.21$262,058.86
52Mar 2025$787.95$585.26$1,373.21$261,270.91
53Apr 2025$789.70$583.51$1,373.21$260,481.21
54May 2025$791.47$581.74$1,373.21$259,689.74
55Jun 2025$793.24$579.97$1,373.21$258,896.50
56Jul 2025$795.01$578.20$1,373.21$258,101.49
57Aug 2025$796.78$576.43$1,373.21$257,304.71
58Sep 2025$798.56$574.65$1,373.21$256,506.15
59Oct 2025$800.35$572.86$1,373.21$255,705.80
60Nov 2025$802.13$571.08$1,373.21$254,903.67
61Dec 2025$803.93$569.28$1,373.21$254,099.74
2025 Total$9,529.75$6,948.77$16,478.52
62Jan 2026$805.72$567.49$1,373.21$253,294.02
63Feb 2026$807.52$565.69$1,373.21$252,486.50
64Mar 2026$809.32$563.89$1,373.21$251,677.18
65Apr 2026$811.13$562.08$1,373.21$250,866.05
66May 2026$812.94$560.27$1,373.21$250,053.11
67Jun 2026$814.76$558.45$1,373.21$249,238.35
68Jul 2026$816.58$556.63$1,373.21$248,421.77
69Aug 2026$818.40$554.81$1,373.21$247,603.37
70Sep 2026$820.23$552.98$1,373.21$246,783.14
71Oct 2026$822.06$551.15$1,373.21$245,961.08
72Nov 2026$823.90$549.31$1,373.21$245,137.18
73Dec 2026$825.74$547.47$1,373.21$244,311.44
2026 Total$9,788.3$6,690.22$16,478.52
74Jan 2027$827.58$545.63$1,373.21$243,483.86
75Feb 2027$829.43$543.78$1,373.21$242,654.43
76Mar 2027$831.28$541.93$1,373.21$241,823.15
77Apr 2027$833.14$540.07$1,373.21$240,990.01
78May 2027$835.00$538.21$1,373.21$240,155.01
79Jun 2027$836.86$536.35$1,373.21$239,318.15
80Jul 2027$838.73$534.48$1,373.21$238,479.42
81Aug 2027$840.61$532.60$1,373.21$237,638.81
82Sep 2027$842.48$530.73$1,373.21$236,796.33
83Oct 2027$844.36$528.85$1,373.21$235,951.97
84Nov 2027$846.25$526.96$1,373.21$235,105.72
85Dec 2027$848.14$525.07$1,373.21$234,257.58
2027 Total$10,053.86$6,424.66$16,478.52
86Jan 2028$850.03$523.18$1,373.21$233,407.55
87Feb 2028$851.93$521.28$1,373.21$232,555.62
88Mar 2028$853.84$519.37$1,373.21$231,701.78
89Apr 2028$855.74$517.47$1,373.21$230,846.04
90May 2028$857.65$515.56$1,373.21$229,988.39
91Jun 2028$859.57$513.64$1,373.21$229,128.82
92Jul 2028$861.49$511.72$1,373.21$228,267.33
93Aug 2028$863.41$509.80$1,373.21$227,403.92
94Sep 2028$865.34$507.87$1,373.21$226,538.58
95Oct 2028$867.27$505.94$1,373.21$225,671.31
96Nov 2028$869.21$504.00$1,373.21$224,802.10
97Dec 2028$871.15$502.06$1,373.21$223,930.95
2028 Total$10,326.63$6,151.89$16,478.52
98Jan 2029$873.10$500.11$1,373.21$223,057.85
99Feb 2029$875.05$498.16$1,373.21$222,182.80
100Mar 2029$877.00$496.21$1,373.21$221,305.80
101Apr 2029$878.96$494.25$1,373.21$220,426.84
102May 2029$880.92$492.29$1,373.21$219,545.92
103Jun 2029$882.89$490.32$1,373.21$218,663.03
104Jul 2029$884.86$488.35$1,373.21$217,778.17
105Aug 2029$886.84$486.37$1,373.21$216,891.33
106Sep 2029$888.82$484.39$1,373.21$216,002.51
107Oct 2029$890.80$482.41$1,373.21$215,111.71
108Nov 2029$892.79$480.42$1,373.21$214,218.92
109Dec 2029$894.79$478.42$1,373.21$213,324.13
2029 Total$10,606.82$5,871.7$16,478.52
110Jan 2030$896.79$476.42$1,373.21$212,427.34
111Feb 2030$898.79$474.42$1,373.21$211,528.55
112Mar 2030$900.80$472.41$1,373.21$210,627.75
113Apr 2030$902.81$470.40$1,373.21$209,724.94
114May 2030$904.82$468.39$1,373.21$208,820.12
115Jun 2030$906.85$466.36$1,373.21$207,913.27
116Jul 2030$908.87$464.34$1,373.21$207,004.40
117Aug 2030$910.90$462.31$1,373.21$206,093.50
118Sep 2030$912.93$460.28$1,373.21$205,180.57
119Oct 2030$914.97$458.24$1,373.21$204,265.60
120Nov 2030$917.02$456.19$1,373.21$203,348.58
121Dec 2030$919.06$454.15$1,373.21$202,429.52
2030 Total$10,894.61$5,583.91$16,478.52
122Jan 2031$921.12$452.09$1,373.21$201,508.40
123Feb 2031$923.17$450.04$1,373.21$200,585.23
124Mar 2031$925.24$447.97$1,373.21$199,659.99
125Apr 2031$927.30$445.91$1,373.21$198,732.69
126May 2031$929.37$443.84$1,373.21$197,803.32
127Jun 2031$931.45$441.76$1,373.21$196,871.87
128Jul 2031$933.53$439.68$1,373.21$195,938.34
129Aug 2031$935.61$437.60$1,373.21$195,002.73
130Sep 2031$937.70$435.51$1,373.21$194,065.03
131Oct 2031$939.80$433.41$1,373.21$193,125.23
132Nov 2031$941.90$431.31$1,373.21$192,183.33
133Dec 2031$944.00$429.21$1,373.21$191,239.33
2031 Total$11,190.19$5,288.33$16,478.52
134Jan 2032$946.11$427.10$1,373.21$190,293.22
135Feb 2032$948.22$424.99$1,373.21$189,345.00
136Mar 2032$950.34$422.87$1,373.21$188,394.66
137Apr 2032$952.46$420.75$1,373.21$187,442.20
138May 2032$954.59$418.62$1,373.21$186,487.61
139Jun 2032$956.72$416.49$1,373.21$185,530.89
140Jul 2032$958.86$414.35$1,373.21$184,572.03
141Aug 2032$961.00$412.21$1,373.21$183,611.03
142Sep 2032$963.15$410.06$1,373.21$182,647.88
143Oct 2032$965.30$407.91$1,373.21$181,682.58
144Nov 2032$967.45$405.76$1,373.21$180,715.13
145Dec 2032$969.61$403.60$1,373.21$179,745.52
2032 Total$11,493.81$4,984.71$16,478.52
146Jan 2033$971.78$401.43$1,373.21$178,773.74
147Feb 2033$973.95$399.26$1,373.21$177,799.79
148Mar 2033$976.12$397.09$1,373.21$176,823.67
149Apr 2033$978.30$394.91$1,373.21$175,845.37
150May 2033$980.49$392.72$1,373.21$174,864.88
151Jun 2033$982.68$390.53$1,373.21$173,882.20
152Jul 2033$984.87$388.34$1,373.21$172,897.33
153Aug 2033$987.07$386.14$1,373.21$171,910.26
154Sep 2033$989.28$383.93$1,373.21$170,920.98
155Oct 2033$991.49$381.72$1,373.21$169,929.49
156Nov 2033$993.70$379.51$1,373.21$168,935.79
157Dec 2033$995.92$377.29$1,373.21$167,939.87
2033 Total$11,805.65$4,672.87$16,478.52
158Jan 2034$998.14$375.07$1,373.21$166,941.73
159Feb 2034$1,000.37$372.84$1,373.21$165,941.36
160Mar 2034$1,002.61$370.60$1,373.21$164,938.75
161Apr 2034$1,004.85$368.36$1,373.21$163,933.90
162May 2034$1,007.09$366.12$1,373.21$162,926.81
163Jun 2034$1,009.34$363.87$1,373.21$161,917.47
164Jul 2034$1,011.59$361.62$1,373.21$160,905.88
165Aug 2034$1,013.85$359.36$1,373.21$159,892.03
166Sep 2034$1,016.12$357.09$1,373.21$158,875.91
167Oct 2034$1,018.39$354.82$1,373.21$157,857.52
168Nov 2034$1,020.66$352.55$1,373.21$156,836.86
169Dec 2034$1,022.94$350.27$1,373.21$155,813.92
2034 Total$12,125.95$4,352.57$16,478.52
170Jan 2035$1,025.23$347.98$1,373.21$154,788.69
171Feb 2035$1,027.52$345.69$1,373.21$153,761.17
172Mar 2035$1,029.81$343.40$1,373.21$152,731.36
173Apr 2035$1,032.11$341.10$1,373.21$151,699.25
174May 2035$1,034.42$338.79$1,373.21$150,664.83
175Jun 2035$1,036.73$336.48$1,373.21$149,628.10
176Jul 2035$1,039.04$334.17$1,373.21$148,589.06
177Aug 2035$1,041.36$331.85$1,373.21$147,547.70
178Sep 2035$1,043.69$329.52$1,373.21$146,504.01
179Oct 2035$1,046.02$327.19$1,373.21$145,457.99
180Nov 2035$1,048.35$324.86$1,373.21$144,409.64
181Dec 2035$1,050.70$322.51$1,373.21$143,358.94
2035 Total$12,454.98$4,023.54$16,478.52
182Jan 2036$1,053.04$320.17$1,373.21$142,305.90
183Feb 2036$1,055.39$317.82$1,373.21$141,250.51
184Mar 2036$1,057.75$315.46$1,373.21$140,192.76
185Apr 2036$1,060.11$313.10$1,373.21$139,132.65
186May 2036$1,062.48$310.73$1,373.21$138,070.17
187Jun 2036$1,064.85$308.36$1,373.21$137,005.32
188Jul 2036$1,067.23$305.98$1,373.21$135,938.09
189Aug 2036$1,069.61$303.60$1,373.21$134,868.48
190Sep 2036$1,072.00$301.21$1,373.21$133,796.48
191Oct 2036$1,074.40$298.81$1,373.21$132,722.08
192Nov 2036$1,076.80$296.41$1,373.21$131,645.28
193Dec 2036$1,079.20$294.01$1,373.21$130,566.08
2036 Total$12,792.86$3,685.66$16,478.52
194Jan 2037$1,081.61$291.60$1,373.21$129,484.47
195Feb 2037$1,084.03$289.18$1,373.21$128,400.44
196Mar 2037$1,086.45$286.76$1,373.21$127,313.99
197Apr 2037$1,088.88$284.33$1,373.21$126,225.11
198May 2037$1,091.31$281.90$1,373.21$125,133.80
199Jun 2037$1,093.74$279.47$1,373.21$124,040.06
200Jul 2037$1,096.19$277.02$1,373.21$122,943.87
201Aug 2037$1,098.64$274.57$1,373.21$121,845.23
202Sep 2037$1,101.09$272.12$1,373.21$120,744.14
203Oct 2037$1,103.55$269.66$1,373.21$119,640.59
204Nov 2037$1,106.01$267.20$1,373.21$118,534.58
205Dec 2037$1,108.48$264.73$1,373.21$117,426.10
2037 Total$13,139.98$3,338.54$16,478.52
206Jan 2038$1,110.96$262.25$1,373.21$116,315.14
207Feb 2038$1,113.44$259.77$1,373.21$115,201.70
208Mar 2038$1,115.93$257.28$1,373.21$114,085.77
209Apr 2038$1,118.42$254.79$1,373.21$112,967.35
210May 2038$1,120.92$252.29$1,373.21$111,846.43
211Jun 2038$1,123.42$249.79$1,373.21$110,723.01
212Jul 2038$1,125.93$247.28$1,373.21$109,597.08
213Aug 2038$1,128.44$244.77$1,373.21$108,468.64
214Sep 2038$1,130.96$242.25$1,373.21$107,337.68
215Oct 2038$1,133.49$239.72$1,373.21$106,204.19
216Nov 2038$1,136.02$237.19$1,373.21$105,068.17
217Dec 2038$1,138.56$234.65$1,373.21$103,929.61
2038 Total$13,496.49$2,982.03$16,478.52
218Jan 2039$1,141.10$232.11$1,373.21$102,788.51
219Feb 2039$1,143.65$229.56$1,373.21$101,644.86
220Mar 2039$1,146.20$227.01$1,373.21$100,498.66
221Apr 2039$1,148.76$224.45$1,373.21$99,349.90
222May 2039$1,151.33$221.88$1,373.21$98,198.57
223Jun 2039$1,153.90$219.31$1,373.21$97,044.67
224Jul 2039$1,156.48$216.73$1,373.21$95,888.19
225Aug 2039$1,159.06$214.15$1,373.21$94,729.13
226Sep 2039$1,161.65$211.56$1,373.21$93,567.48
227Oct 2039$1,164.24$208.97$1,373.21$92,403.24
228Nov 2039$1,166.84$206.37$1,373.21$91,236.40
229Dec 2039$1,169.45$203.76$1,373.21$90,066.95
2039 Total$13,862.66$2,615.86$16,478.52
230Jan 2040$1,172.06$201.15$1,373.21$88,894.89
231Feb 2040$1,174.68$198.53$1,373.21$87,720.21
232Mar 2040$1,177.30$195.91$1,373.21$86,542.91
233Apr 2040$1,179.93$193.28$1,373.21$85,362.98
234May 2040$1,182.57$190.64$1,373.21$84,180.41
235Jun 2040$1,185.21$188.00$1,373.21$82,995.20
236Jul 2040$1,187.85$185.36$1,373.21$81,807.35
237Aug 2040$1,190.51$182.70$1,373.21$80,616.84
238Sep 2040$1,193.17$180.04$1,373.21$79,423.67
239Oct 2040$1,195.83$177.38$1,373.21$78,227.84
240Nov 2040$1,198.50$174.71$1,373.21$77,029.34
241Dec 2040$1,201.18$172.03$1,373.21$75,828.16
2040 Total$14,238.79$2,239.73$16,478.52
242Jan 2041$1,203.86$169.35$1,373.21$74,624.30
243Feb 2041$1,206.55$166.66$1,373.21$73,417.75
244Mar 2041$1,209.24$163.97$1,373.21$72,208.51
245Apr 2041$1,211.94$161.27$1,373.21$70,996.57
246May 2041$1,214.65$158.56$1,373.21$69,781.92
247Jun 2041$1,217.36$155.85$1,373.21$68,564.56
248Jul 2041$1,220.08$153.13$1,373.21$67,344.48
249Aug 2041$1,222.81$150.40$1,373.21$66,121.67
250Sep 2041$1,225.54$147.67$1,373.21$64,896.13
251Oct 2041$1,228.28$144.93$1,373.21$63,667.85
252Nov 2041$1,231.02$142.19$1,373.21$62,436.83
253Dec 2041$1,233.77$139.44$1,373.21$61,203.06
2041 Total$14,625.1$1,853.42$16,478.52
254Jan 2042$1,236.52$136.69$1,373.21$59,966.54
255Feb 2042$1,239.28$133.93$1,373.21$58,727.26
256Mar 2042$1,242.05$131.16$1,373.21$57,485.21
257Apr 2042$1,244.83$128.38$1,373.21$56,240.38
258May 2042$1,247.61$125.60$1,373.21$54,992.77
259Jun 2042$1,250.39$122.82$1,373.21$53,742.38
260Jul 2042$1,253.19$120.02$1,373.21$52,489.19
261Aug 2042$1,255.98$117.23$1,373.21$51,233.21
262Sep 2042$1,258.79$114.42$1,373.21$49,974.42
263Oct 2042$1,261.60$111.61$1,373.21$48,712.82
264Nov 2042$1,264.42$108.79$1,373.21$47,448.40
265Dec 2042$1,267.24$105.97$1,373.21$46,181.16
2042 Total$15,021.9$1,456.62$16,478.52
266Jan 2043$1,270.07$103.14$1,373.21$44,911.09
267Feb 2043$1,272.91$100.30$1,373.21$43,638.18
268Mar 2043$1,275.75$97.46$1,373.21$42,362.43
269Apr 2043$1,278.60$94.61$1,373.21$41,083.83
270May 2043$1,281.46$91.75$1,373.21$39,802.37
271Jun 2043$1,284.32$88.89$1,373.21$38,518.05
272Jul 2043$1,287.19$86.02$1,373.21$37,230.86
273Aug 2043$1,290.06$83.15$1,373.21$35,940.80
274Sep 2043$1,292.94$80.27$1,373.21$34,647.86
275Oct 2043$1,295.83$77.38$1,373.21$33,352.03
276Nov 2043$1,298.72$74.49$1,373.21$32,053.31
277Dec 2043$1,301.62$71.59$1,373.21$30,751.69
2043 Total$15,429.47$1,049.05$16,478.52
278Jan 2044$1,304.53$68.68$1,373.21$29,447.16
279Feb 2044$1,307.44$65.77$1,373.21$28,139.72
280Mar 2044$1,310.36$62.85$1,373.21$26,829.36
281Apr 2044$1,313.29$59.92$1,373.21$25,516.07
282May 2044$1,316.22$56.99$1,373.21$24,199.85
283Jun 2044$1,319.16$54.05$1,373.21$22,880.69
284Jul 2044$1,322.11$51.10$1,373.21$21,558.58
285Aug 2044$1,325.06$48.15$1,373.21$20,233.52
286Sep 2044$1,328.02$45.19$1,373.21$18,905.50
287Oct 2044$1,330.99$42.22$1,373.21$17,574.51
288Nov 2044$1,333.96$39.25$1,373.21$16,240.55
289Dec 2044$1,336.94$36.27$1,373.21$14,903.61
2044 Total$15,848.08$630.44$16,478.52
290Jan 2045$1,339.93$33.28$1,373.21$13,563.68
291Feb 2045$1,342.92$30.29$1,373.21$12,220.76
292Mar 2045$1,345.92$27.29$1,373.21$10,874.84
293Apr 2045$1,348.92$24.29$1,373.21$9,525.92
294May 2045$1,351.94$21.27$1,373.21$8,173.98
295Jun 2045$1,354.95$18.26$1,373.21$6,819.03
296Jul 2045$1,357.98$15.23$1,373.21$5,461.05
297Aug 2045$1,361.01$12.20$1,373.21$4,100.04
298Sep 2045$1,364.05$9.16$1,373.21$2,735.99
299Oct 2045$1,367.10$6.11$1,373.21$1,368.89
300Nov 2045$1,368.89$3.06$1,371.95$0.00
2045 Total$14,903.61$200.44$15,104.05